| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING FEES | 2,052 | 50 | 2,002 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| K-1 DEPRECIATION | 59 | 63 | 63 | ||||||
| DEPRECIATION EXPENSE | 86,425 | 64,477 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| NORTHERN TRUST ACCOUNTS | 5,089 | 5,089 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| PARTNERSHIP INTERESTS | |||
| PRIVATE EQUITY INVESTMENTS | |||
| VCSH | |||
| MIT PRIVATE EQUITY III | 227,951 | 227,951 | |
| GARMARK INVESTMENT II | 34,146 | 34,146 | |
| MIT PRIVATE EQUITY IV | 10,053 | 10,053 | |
| WWVP II INVESTMENT | 140,670 | 140,670 | |
| WHITNEY ASSETS | 20,242 | 20,242 | |
| COLUB CAPITAL PARNTERS INT 10 | 2,187,500 | 2,187,500 | |
| GOLUB PARTNERS 11 | 437,500 | 437,500 | |
| GOLUB CAPITAL PARTNERS INT 12 | 900,000 | 900,000 | |
| COLUB CAPITAL PARTNERS INT 9 | 1,662,500 | 1,662,500 | |
| MULLIGAN FUNDING | 1,664,547 | 1,664,547 | |
| US TREASURY BILLS - 1874 | 653,855 | 653,855 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| ACCUMULATED DEPRECIATION | 3,006,996 | 1,874,559 | 1,132,437 | |
| HAGEN LAND PARCEL 2 | 4,250 | 4,250 | ||
| MINK FARM INT LAND | 227,115 | 227,115 | ||
| MINK FARM ROAD LAND | 719,818 | 719,818 | ||
| STONEY LICK FARM - LAND | 411,408 | 411,408 |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| TREEHOUSE INTEREST | 745,232 | 745,232 | 745,232 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| RENT | ||||
| MAINTENANCE: FACILITIES | 13,502 | 13,502 | 13,502 | |
| GROUND EXPENSE | 28,144 | 28,144 | 28,144 | |
| HORSES | 20,208 | 20,208 | 20,208 | |
| FARM - OTHER | 443 | 443 | 443 | |
| SUPPLIES | 10,916 | 10,916 | 10,916 | |
| SECURITY | 3,069 | 3,069 | 3,069 | |
| UTILITIES | 54,326 | 54,326 | 54,326 | |
| EXPENSES | ||||
| K-1 OTHER DEDUCTIONS | 2,814 | 2,814 | ||
| BANK SERVICE CHARGES | 50 | 50 | ||
| EVENT EXPENSES | 3,993 | 3,993 | ||
| TELEPHONE EXPENSE | 880 | 880 | ||
| TOOLS | 953 | 953 | ||
| MISCELLANEOUS EXPENSE | 695 | 695 | ||
| PROGRAM EXPENSES | 16,668 | 16,668 | ||
| MARKETING EXPENSE | 660 | 660 | ||
| INSURANCE | 44,838 | 44,838 | ||
| MISC LABOR | 2,573 | 2,573 | ||
| MAINTENANCE | 20,229 | 20,229 | ||
| IT EXPENSE | 17,291 | 17,291 | ||
| K-1 NON-DEDUCTIBLE EXPENSES | 887 | 887 | ||
| INVESTMENT EXPENSE | 5,555 | 5,555 | ||
| OFFICE EXPENSE | 9,489 | 9,489 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| TW DISH MACHINE FEES | 150 | 150 | |
| TW PROGRAM/EVENT REVENUE | 2,200 | 2,200 | |
| GOLUB CAPITAL PARNTERS INT 10 | 169,137 | 169,137 | 169,137 |
| GOLUB CAPITAL PARTNERS INT 11 | 33,495 | 33,495 | 33,495 |
| GOLUB CAPITAL PARTNERS INT 12 | 65,525 | 65,525 | 65,525 |
| GOLUB CAPITAL PARTNERS INT 9 | 127,959 | 127,959 | 127,959 |
| MIT PRIVATE EQUITY FUND IV | -163,839 | -163,839 | -163,839 |
| K-1 OTHER INCOME | 1,489 | 1,489 | 1,489 |
| REAL ESTATE PARTNERSHIPS | 130,866 | 130,866 | 130,866 |
| MIT PRIVATE EQUITY FUND III | 84,651 | 84,651 | 84,651 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 4,682 | 1,939 |
| TW PAYROLL LIABILITIES | 29,661 | 29,489 |
| TW HEALTHCARE REIMBURSEMENT | 141 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REAL ESTATE TAXES | 24,172 | 24,172 | ||
| TAXES, PERSONAL PROPERTY | 600 | 600 |